Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.72% first-year return on $155k initial cash invested.
-17.72%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$2,722
Rent
-$2,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,722 income − $5,014 expenses = $2,292 out of pocket
Investment Breakdown
|
Purchase Price
$653k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,532
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,722
Total Expenses
$5,014
Mortgage P&I
119%
$3,233
Property Taxes
8%
$221
Home Insurance
9%
$233
HOA
1%
$21
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$680